[SPRITZER] YoY TTM Result on 30-Nov-2001 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
29-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2002
Quarter
30-Nov-2001 [#2]
Profit Trend
QoQ- -17.74%
YoY- 53.46%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 65,320 58,411 51,412 55,918 22,994 29.80%
PBT 3,975 5,435 6,769 8,293 5,151 -6.26%
Tax -1,109 -1,424 -1,593 -606 -142 67.11%
NP 2,866 4,011 5,176 7,687 5,009 -13.01%
-
NP to SH 2,866 4,011 5,176 7,687 5,009 -13.01%
-
Tax Rate 27.90% 26.20% 23.53% 7.31% 2.76% -
Total Cost 62,454 54,400 46,236 48,231 17,985 36.48%
-
Net Worth 103,363 104,362 102,546 99,296 49,002 20.49%
Dividend
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Div 1,227 1,221 1,225 1,958 - -
Div Payout % 42.85% 30.44% 23.68% 25.48% - -
Equity
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Net Worth 103,363 104,362 102,546 99,296 49,002 20.49%
NOSH 49,277 48,920 49,039 49,025 49,002 0.13%
Ratio Analysis
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
NP Margin 4.39% 6.87% 10.07% 13.75% 21.78% -
ROE 2.77% 3.84% 5.05% 7.74% 10.22% -
Per Share
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 132.56 119.40 104.84 114.06 46.92 29.62%
EPS 5.82 8.20 10.55 15.68 10.22 -13.12%
DPS 2.50 2.50 2.50 4.00 0.00 -
NAPS 2.0976 2.1333 2.0911 2.0254 1.00 20.33%
Adjusted Per Share Value based on latest NOSH - 49,025
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 20.49 18.32 16.13 17.54 7.21 29.81%
EPS 0.90 1.26 1.62 2.41 1.57 -12.97%
DPS 0.39 0.38 0.38 0.61 0.00 -
NAPS 0.3242 0.3274 0.3217 0.3115 0.1537 20.49%
Price Multiplier on Financial Quarter End Date
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 -
Price 0.58 0.59 0.60 0.69 0.79 -
P/RPS 0.44 0.49 0.57 0.60 1.68 -28.44%
P/EPS 9.97 7.20 5.68 4.40 7.73 6.56%
EY 10.03 13.90 17.59 22.72 12.94 -6.16%
DY 4.31 4.24 4.17 5.80 0.00 -
P/NAPS 0.28 0.28 0.29 0.34 0.79 -22.82%
Price Multiplier on Announcement Date
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 27/01/05 29/01/04 23/01/03 29/01/02 - -
Price 0.58 0.63 0.57 0.72 0.00 -
P/RPS 0.44 0.53 0.54 0.63 0.00 -
P/EPS 9.97 7.68 5.40 4.59 0.00 -
EY 10.03 13.01 18.52 21.78 0.00 -
DY 4.31 3.97 4.39 5.56 0.00 -
P/NAPS 0.28 0.30 0.27 0.36 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment